Property Info
- MLS S5113656
- Unit No 933
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1039
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,049.48
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.5 | Gross Yield12% | Annual Rent$19,200.00 | Property Taxes$2,545.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,545.82 | $12,729.10 | $25,458.20 | |||
| Net Cash Flow | $16,654.18 | $83,270.90 | $166,541.80 | |||
| HOA Fees | $12,593.76 | $62,968.80 | $125,937.60 |